FY 2026 Budget Book
Open official source ↗ · Source page 355
City of Smyrna
NEXT YEAR BUDGET DETAIL REPORT
Report generated: 04/23/2025 11:50
User: loneal
Program ID: bgnyrpts
Page 4
PROJECTION: 2026 FY2026 Operating Budget
ACCOUNTS FOR:
GF-PARKS PROGRAMS VENDOR QUANTITY UNIT COST 2026 PROPOSED
TOTAL TRAVEL 9,000.00
523700 EDUCATION & TRAINING
01561201 523700 - 2,100.00 *
GRPA Conference 4.00 300.00 1,200.00
Lewis, Emma, two recreation
coordinators
NRPA Director's School Tuition (Jodi) 1.00 900.00 900.00
TOTAL EDUCATION & TRAINING 2,100.00
523800 PROFESSIONAL LICENSES
01561201 523800 - 1,200.00 *
swank movie licenses 2.00 600.00 1,200.00
october and december
TOTAL PROFESSIONAL LICENSES 1,200.00
523850 CONTRACT LABOR
01561201 523850 - 211,600.00 *
Smyrna Dancers 1.00 65,000.00 65,000.00
operate classes July - June
Smyrna Gymnastics 1.00 90,000.00 90,000.00
operate classes August - May
Park Tae Kwon Do 1.00 30,000.00 30,000.00
operate classes July - June
Juanita Barlow 1.00 7,500.00 7,500.00
Music/Piano
operate lessons July - June
Mark Chandler 1.00 1,000.00 1,000.00
photography classes
Holds classes 2 times per FY year
Santa for Optimist Club 1.00 1,500.00 1,500.00
Santa House
operated by Optimist Club
Santa Scott Gassman 1.00 5,000.00 5,000.00
Santa for Home for the Holidays and
Santa Stops By
355